{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","财政拨款三公表","政府性基金","国有资本经营","支出总表（引用）","财拨总表（引用）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:[305]兴国县交通运输局 , [305001]兴国县交通运输局",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":1738.87,"d":"1,738.87"},"社会保障和就业支出",85.94]
["    （一）一般公共预算收入",{"v":1738.87,"d":"1,738.87"},"卫生健康支出",50.29]
["    （二）政府性基金预算收入",null,"交通运输支出",{"v":16914.5,"d":"16,914.50"}]
["    （三）国有资本经营预算收入",null,"住房保障支出",{"v":68.9,"d":"68.90"}]
["二、教育收费资金收入",null," "," "]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",{"v":15380.76,"d":"15,380.76"}," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":17119.63,"d":"17,119.63"},"本年支出合计",{"v":17119.63,"d":"17,119.63"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":17119.63,"d":"17,119.63"},"支出总计",{"v":17119.63,"d":"17,119.63"}]

{"sheet":"部门收入总表","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
["","合计",{"v":17119.63,"d":"17,119.63"},null,{"v":1738.87,"d":"1,738.87"},{"v":1738.87,"d":"1,738.87"},{"$nulls":7},{"v":15380.76,"d":"15,380.76"}]
["208","社会保障和就业支出",85.94,null,85.94,85.94]
["　05","　行政事业单位养老支出",78.77,null,78.77,78.77]
["　　2080505","　　机关事业单位基本养老保险缴费支出",78.77,null,78.77,78.77]
["　08","　抚恤",{"v":3.9,"d":"3.90"},null,{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"}]
["　　2080801","　　死亡抚恤",{"v":3.9,"d":"3.90"},null,{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"}]
["　99","　其他社会保障和就业支出",3.27,null,3.27,3.27]
["　　2089999","　　其他社会保障和就业支出",3.27,null,3.27,3.27]
["210","卫生健康支出",50.29,null,50.29,50.29]
["　11","　行政事业单位医疗",50.29,null,50.29,50.29]
["　　2101101","　　行政单位医疗",25.13,null,25.13,25.13]
["　　2101103","　　公务员医疗补助",25.16,null,25.16,25.16]
["214","交通运输支出",{"v":16914.5,"d":"16,914.50"},null,{"v":1533.74,"d":"1,533.74"},{"v":1533.74,"d":"1,533.74"},{"$nulls":7},{"v":15380.76,"d":"15,380.76"}]
["　01","　公路水路运输",{"v":16554.5,"d":"16,554.50"},null,{"v":1173.74,"d":"1,173.74"},{"v":1173.74,"d":"1,173.74"},{"$nulls":7},{"v":15380.76,"d":"15,380.76"}]
["　　2140101","　　行政运行",{"v":607.5,"d":"607.50"},null,487.74,487.74,{"$nulls":7},119.76]
["　　2140106","　　公路养护",{"v":731,"d":"731.00"},null,{"v":470,"d":"470.00"},{"v":470,"d":"470.00"},{"$nulls":7},{"v":261,"d":"261.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":15216,"d":"15,216.00"},null,{"v":216,"d":"216.00"},{"v":216,"d":"216.00"},{"$nulls":7},{"v":15000,"d":"15,000.00"}]
["　99","　其他交通运输支出",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"},{"v":360,"d":"360.00"}]
["　　2149901","　　公共交通运营补助",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"},{"v":360,"d":"360.00"}]
["221","住房保障支出",{"v":68.9,"d":"68.90"},null,{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]
["　02","　住房改革支出",{"v":68.9,"d":"68.90"},null,{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]
["　　2210201","　　住房公积金",{"v":68.9,"d":"68.90"},null,{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]

{"sheet":"部门支出总表","index":2,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
["","合计",{"v":17119.63,"d":"17,119.63"},812.63,{"v":16307,"d":"16,307.00"}]
["208","社会保障和就业支出",85.94,85.94]
["　05","　行政事业单位养老支出",78.77,78.77]
["　　2080505","　　机关事业单位基本养老保险缴费支出",78.77,78.77]
["　08","　抚恤",{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"}]
["　　2080801","　　死亡抚恤",{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"}]
["　99","　其他社会保障和就业支出",3.27,3.27]
["　　2089999","　　其他社会保障和就业支出",3.27,3.27]
["210","卫生健康支出",50.29,50.29]
["　11","　行政事业单位医疗",50.29,50.29]
["　　2101101","　　行政单位医疗",25.13,25.13]
["　　2101103","　　公务员医疗补助",25.16,25.16]
["214","交通运输支出",{"v":16914.5,"d":"16,914.50"},{"v":607.5,"d":"607.50"},{"v":16307,"d":"16,307.00"}]
["　01","　公路水路运输",{"v":16554.5,"d":"16,554.50"},{"v":607.5,"d":"607.50"},{"v":15947,"d":"15,947.00"}]
["　　2140101","　　行政运行",{"v":607.5,"d":"607.50"},{"v":607.5,"d":"607.50"}]
["　　2140106","　　公路养护",{"v":731,"d":"731.00"},null,{"v":731,"d":"731.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":15216,"d":"15,216.00"},null,{"v":15216,"d":"15,216.00"}]
["　99","　其他交通运输支出",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]
["　　2149901","　　公共交通运营补助",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]
["221","住房保障支出",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]
["　02","　住房改革支出",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]
["　　2210201","　　住房公积金",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":1738.87,"d":"1,738.87"},"一、本年支出",1738.87,{"v":1738.87,"d":"1,738.87"}," "," "]
["  一般公共预算拨款收入",{"v":1738.87,"d":"1,738.87"},"社会保障和就业支出",85.94,85.94," "," "]
["  政府性基金预算拨款收入",null,"卫生健康支出",50.29,50.29," "," "]
["  国有资本经营预算收入",null,"交通运输支出",{"v":1533.74,"d":"1,533.74"},{"v":1533.74,"d":"1,533.74"}," "," "]
[null,null,"住房保障支出",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
[null,null," "," "," "," "," "]
["收入总计",{"v":1738.87,"d":"1,738.87"},"支出总计",{"v":1738.87,"d":"1,738.87"},{"v":1738.87,"d":"1,738.87"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
["","合计",{"v":1738.87,"d":"1,738.87"},692.87,{"v":1046,"d":"1,046.00"}]
["208","社会保障和就业支出",85.94,85.94]
["　05","　行政事业单位养老支出",78.77,78.77]
["　　2080505","　　机关事业单位基本养老保险缴费支出",78.77,78.77]
["　08","　抚恤",{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"}]
["　　2080801","　　死亡抚恤",{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"}]
["　99","　其他社会保障和就业支出",3.27,3.27]
["　　2089999","　　其他社会保障和就业支出",3.27,3.27]
["210","卫生健康支出",50.29,50.29]
["　11","　行政事业单位医疗",50.29,50.29]
["　　2101101","　　行政单位医疗",25.13,25.13]
["　　2101103","　　公务员医疗补助",25.16,25.16]
["214","交通运输支出",{"v":1533.74,"d":"1,533.74"},487.74,{"v":1046,"d":"1,046.00"}]
["　01","　公路水路运输",{"v":1173.74,"d":"1,173.74"},487.74,{"v":686,"d":"686.00"}]
["　　2140101","　　行政运行",487.74,487.74]
["　　2140106","　　公路养护",{"v":470,"d":"470.00"},null,{"v":470,"d":"470.00"}]
["　　2140199","　　其他公路水路运输支出",{"v":216,"d":"216.00"},null,{"v":216,"d":"216.00"}]
["　99","　其他交通运输支出",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]
["　　2149901","　　公共交通运营补助",{"v":360,"d":"360.00"},null,{"v":360,"d":"360.00"}]
["221","住房保障支出",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]
["　02","　住房改革支出",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]
["　　2210201","　　住房公积金",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2024年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
["","合计",692.87,{"v":636,"d":"636.00"},56.87]
["301","工资福利支出",629.58,629.58]
["　30101","　基本工资",241.71,241.71]
["　30102","　津贴补贴",110.68,110.68]
["　30103","　奖金",20.14,20.14]
["　30106","　伙食补助费",17.42,17.42]
["　30108","　机关事业单位基本养老保险缴费",78.77,78.77]
["　30110","　职工基本医疗保险缴费",25.13,25.13]
["　30111","　公务员医疗补助缴费",25.16,25.16]
["　30112","　其他社会保障缴费",3.27,3.27]
["　30113","　住房公积金",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]
["　30199","　其他工资福利支出",{"v":38.4,"d":"38.40"},{"v":38.4,"d":"38.40"}]
["302","商品和服务支出",49.87,null,49.87]
["　30201","　办公费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
["　30217","　公务接待费",{"v":19,"d":"19.00"},null,{"v":19,"d":"19.00"}]
["　30229","　福利费",0.77,null,0.77]
["　30231","　公务用车运行维护费",{"v":6,"d":"6.00"},null,{"v":6,"d":"6.00"}]
["　30239","　其他交通费用",{"v":12.1,"d":"12.10"},null,{"v":12.1,"d":"12.10"}]
["303","对个人和家庭的补助",6.42,6.42]
["　30305","　生活补助",{"v":3.9,"d":"3.90"},{"v":3.9,"d":"3.90"}]
["　30309","　奖励金",2.52,2.52]
["310","资本性支出",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]
["　31002","　办公设备购置",{"v":7,"d":"7.00"},null,{"v":7,"d":"7.00"}]

{"sheet":"财政拨款三公表","index":6,"n_rows":7,"n_cols":10,"rows_kept":7,"merged":[[0,6,0,9],[1,0,1,9],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,3,5],[3,6,4,6],[3,6,4,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"注：若为空表，则为该部门（单位）无“三公”经费支出"]
["财政拨款“三公”经费支出表"]
["填报单位[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":8},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费",null,null,"公务接待费","公务用车购置及运行维护费"]
[{"$nulls":3},"小计","一般公务出国（境）费","高等院校和科研院所学术交流合作出国（境）费",null,"小计","公务用车运行维护费","公务用车购置"]
["**","**",1,2,3,4,5,6,7,8]
["305","兴国县交通运输局",{"v":29.8,"d":"29.80"},{"$nulls":3},{"v":19,"d":"19.00"},10.8,{"v":10.8,"d":"10.80"}]

{"sheet":"政府性基金","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"注：若为空表，则为该部门（单位）无政府性基金收支"]
["政府性基金预算支出表"]
[{"$nulls":4},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"国有资本经营","index":8,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[null,null,"注：若为空表，则为该部门（单位）无国有资本经营预算收支"]
["国有资本经营预算支出表"]
["填报单位:[305]兴国县交通运输局 , [305001]兴国县交通运输局",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2024年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"支出总表（引用）","index":9,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[1,0,1,2],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2]],"flags":["formulas_cached_only"]}
[]
["支出预算总表"]
[]
["科目名称","合计","结转下年"]
[]
["**",1,2]
["合计",{"v":17119.63,"d":"17,119.63"}]
["社会保障和就业支出",85.94]
["卫生健康支出",50.29]
["交通运输支出",{"v":16914.5,"d":"16,914.50"}]
["住房保障支出",{"v":68.9,"d":"68.90"}]

{"sheet":"财拨总表（引用）","index":10,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,0,3,0],[2,0,3,0],[2,1,3,1],[2,1,3,1],[2,2,3,2],[2,2,3,2],[2,3,3,3],[2,3,3,3],[2,4,3,4],[2,4,3,4]],"flags":["formulas_cached_only"]}
["财政拨款预算表"]
[]
["科目名称","财政拨款","一般公共预算支出","政府性基金预算支出","国有资本经营预算"]
[]
["**",1,2,3,4]
["合计",{"v":1738.87,"d":"1,738.87"},{"v":1738.87,"d":"1,738.87"}]
["社会保障和就业支出",85.94,85.94]
["卫生健康支出",50.29,50.29]
["交通运输支出",{"v":1533.74,"d":"1,533.74"},{"v":1533.74,"d":"1,533.74"}]
["住房保障支出",{"v":68.9,"d":"68.90"},{"v":68.9,"d":"68.90"}]